| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 347 768 000.00 | 39 932 000.00 | 307 836 000.00 | 347 768 000.00 |
BJ TOTAL (I) | 347 768 000.00 | 39 932 000.00 | 307 836 000.00 | 347 768 000.00 |
BX Customers and related accounts | 493 000.00 | 103 000.00 | 390 000.00 | 493 000.00 |
BZ Other receivables | 30 571 000.00 | | 30 571 000.00 | 30 571 000.00 |
CD Marketable securities | 1 000.00 | | 1 000.00 | 1 000.00 |
CJ TOTAL (II) | 31 065 000.00 | 103 000.00 | 30 962 000.00 | 31 065 000.00 |
CO Grand total (0 to V) | 378 833 000.00 | 40 035 000.00 | 338 798 000.00 | 378 833 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 51 176 000.00 | 51 176 000.00 | | 51 176 000.00 |
DB Share, merger, contribution premiums, etc. | 106 511 000.00 | 106 511 000.00 | | 106 511 000.00 |
DD Legal reserve (1) | 5 118 000.00 | 5 118 000.00 | | 5 118 000.00 |
DG Other reserves | 103 393 000.00 | 103 393 000.00 | | 103 393 000.00 |
DH Retained earnings | -19 554 000.00 | -21 965 000.00 | | -19 554 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 729 000.00 | 2 410 000.00 | | 4 729 000.00 |
DL TOTAL (I) | 251 373 000.00 | 246 643 000.00 | | 251 373 000.00 |
DQ Provisions for Expenses | 6 000.00 | 5 000.00 | | 6 000.00 |
DR TOTAL (IV) | 6 000.00 | 5 000.00 | | 6 000.00 |
DX Trade payables and related accounts | 791 000.00 | 266 000.00 | | 791 000.00 |
DY Tax and social security liabilities | 84 000.00 | 124 000.00 | | 84 000.00 |
EA Other liabilities | 86 544 000.00 | 89 763 000.00 | | 86 544 000.00 |
EC TOTAL (IV) | 87 419 000.00 | 90 155 000.00 | | 87 419 000.00 |
EE Grand total (I to V) | 338 798 000.00 | 336 803 000.00 | | 338 798 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 306 000.00 | |
FJ Net sales | | | 306 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 000.00 | |
FR Total operating income (I) | | | 309 000.00 | |
FW Other purchases and external expenses | | | 884 000.00 | |
FX Taxes, duties, and similar payments | | | 5 000.00 | |
FY Salaries and Wages | | | 220 000.00 | |
FZ Social Security Contributions | | | 97 000.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 4 000.00 | |
GF Total Operating Expenses (II) | | | 1 211 000.00 | |
GG - OPERATING RESULT (I - II) | | | -902 000.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 930 000.00 | |
GL Other interest and similar income | | | 167 000.00 | |
GP Total financial income (V) | | | 6 097 000.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 475 000.00 | |
GU Total financial expenses (VI) | | | 475 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 622 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 720 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 9 000.00 | 15 000.00 | | 9 000.00 |
HD Total exceptional income (VII) | 9 000.00 | 15 000.00 | | 9 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 9 000.00 | 15 000.00 | | 9 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 415 000.00 | 10 224 000.00 | | 6 415 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 686 000.00 | 7 814 000.00 | | 1 686 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 729 000.00 | 2 410 000.00 | | 4 729 000.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 345 197 000.00 | | 2 571 000.00 | 345 197 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 347 768 000.00 | |
I4 DECREASES Grand Total | | | 347 768 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 345 197 000.00 | | 2 571 000.00 | 345 197 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 39 932 000.00 | | | 39 932 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 39 932 000.00 | | | 39 932 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 5 000.00 | 1 000.00 | | 5 000.00 |
7C Grand total | 5 000.00 | 1 000.00 | | 5 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 791 000.00 | 791 000.00 | | 791 000.00 |
8D Social Security and Other Social Organizations | 84 000.00 | 84 000.00 | | 84 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 571 000.00 | 2 571 000.00 | | 2 571 000.00 |
UT Other financial assets | 32 701 000.00 | | 32 701 000.00 | 32 701 000.00 |
UX Other trade receivables | 384 000.00 | 384 000.00 | | 384 000.00 |
VA Doubtful or disputed receivables | 109 000.00 | | 109 000.00 | 109 000.00 |
VB VAT | 76 000.00 | 76 000.00 | | 76 000.00 |
VC Group and associates | 30 496 000.00 | 30 496 000.00 | | 30 496 000.00 |
VI Group and Associates | 83 973 000.00 | 83 973 000.00 | | 83 973 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 63 766 000.00 | 30 956 000.00 | 32 810 000.00 | 63 766 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 87 419 000.00 | 87 419 000.00 | | 87 419 000.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
